Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421.6 | 389.6 | 407.9 | 431.4 | 371.3 | 418.0 | 463.1 | 454.2 | 451.0 | 427.4 |
| Growth | −7.6% | +4.7% | +5.8% | −13.9% | +12.6% | +10.8% | −1.9% | −0.7% | −5.2% | |
| Operating income | 74.5 | 47.4 | 17.8 | −37.1 | −75.0 | 74.5 | 55.6 | −19.1 | 21.7 | 44.2 |
| Net income | 23.0 | −13.7 | −98.7 | −67.8 | −82.5 | 16.7 | 12.3 | −45.0 | −12.7 | −11.5 |
| Growth | −159.7% | −26.3% | −464.4% | |||||||
| EPS, diluted | 0.85 | −0.56 | −2.81 | −3.36 | −4.46 | 0.79 | 0.68 | −2.68 | −0.81 | −0.71 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 27.5% | 27.5% | 25.5% |
| Operating margin | 17.7% | 12.2% | 4.4% | −8.6% | −20.2% | 17.8% | 12.0% | −4.2% | 4.8% | 10.3% |
| Net margin | 5.5% | −3.5% | −24.2% | −15.7% | −22.2% | 4.0% | 2.7% | −9.9% | −2.8% | −2.7% |
| Free cash flow margin | 10.3% | 9.1% | 4.1% | 4.7% | 4.5% | 11.6% | 7.4% | 11.6% | 6.9% | 3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 58.4 | 51.4 | 34.8 | 40.0 | 31.5 | 61.1 | 50.2 | 67.8 | 48.7 | 30.6 |
| Capital expenditure | −15.0 | −15.8 | −18.1 | −19.7 | −14.9 | −12.4 | −15.8 | −15.0 | −17.4 | −15.2 |
| Free cash flow | 43.3 | 35.6 | 16.7 | 20.3 | 16.5 | 48.7 | 34.4 | 52.8 | 31.3 | 15.4 |
| Growth | −17.9% | −53.1% | +21.6% | −18.6% | +194.2% | −29.4% | +53.8% | −40.8% | −50.9% | |
| Buybacks | n/a | 0.0 | 0.0 | −0.4 | 0.0 | −1.4 | −0.2 | −16.6 | −23.6 | 0.0 |
| Dividends paid | 0.0 | 0.0 | −6.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 47.1 | 61.2 | 60.5 | 84.7 | 83.2 | 50.5 | 43.4 | 61.0 | 33.0 | 4.8 |
| Total debt | 579.2 | 571.9 | 555.3 | 556.6 | 543.4 | 541.5 | 524.4 | 499.7 | 465.8 | 433.0 |
| Net cash (debt) | −532.1 | −510.8 | −494.8 | −472.0 | −460.2 | −491.0 | −481.0 | −438.6 | −432.8 | −428.2 |
| Shareholders’ equity | 390.1 | 361.3 | 255.5 | 182.4 | 100.8 | 49.6 | 69.1 | 9.9 | −28.4 | −41.0 |
| Debt to equity | 1.48 | 1.58 | 2.17 | 3.05 | 5.39 | 10.92 | 7.59 | 50.41 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018† 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 421.6 | 389.6 | 407.9 | 431.4 | 371.3 | 418.0 | 463.1 | 454.2 | 451.0 | 427.4 | |
| Growth | −7.6% | +4.7% | +5.8% | −13.9% | +12.6% | +10.8% | −1.9% | −0.7% | −5.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 125.0 | 124.2 | 109.1 | |
| Growth | −0.7% | −12.2% | ||||||||
| 25.4 | 25.8 | 27.1 | 28.6 | 26.9 | 24.5 | 24.4 | 25.0 | 23.8 | 21.0 | |
| 74.5 | 47.4 | 17.8 | −37.1 | −75.0 | 74.5 | 55.6 | −19.1 | 21.7 | 44.2 | |
| Growth | −36.4% | −62.4% | −308.4% | −25.4% | −134.4% | +103.8% | ||||
| 37.0 | 14.3 | −17.1 | −72.1 | −104.4 | 29.1 | 13.8 | −49.2 | −9.6 | −5.0 | |
| 16.1 | −7.5 | 30.8 | −14.6 | −23.9 | 10.4 | −0.6 | −6.1 | 1.3 | 4.7 | |
| 23.0 | −13.7 | −98.7 | −67.8 | −82.5 | 16.7 | 12.3 | −45.0 | −12.7 | −11.5 | |
| Growth | −159.7% | −26.3% | −464.4% | |||||||
| Per share | ||||||||||
| 1.28 | −0.56 | −0.03 | n/a | n/a | n/a | n/a | −2.68 | −0.81 | n/a | |
| 0.85 | −0.56 | −2.81 | −3.36 | −4.46 | 0.79 | 0.68 | −2.68 | −0.81 | −0.71 | |
| Growth | −165.9% | −13.9% | −494.1% | |||||||
| 18.3 | 27.4 | 27.5 | 27.5 | 27.6 | 18.6 | 17.0 | 16.8 | 15.6 | n/a | |
| 27.3 | 27.9 | 18.5 | 18.5 | 18.6 | 21.2 | 18.2 | 16.8 | 15.6 | 16.2 | |
| Growth | +2.0% | −33.7% | +0.4% | +0.5% | +13.9% | −14.3% | −7.9% | −6.9% | +3.7% | |
† The diluted share count jumps at 2018, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.